| Revenue | DKK -482K | +99% |
| EBITDA | DKK -773K | -218% |
| Net profit | DKK 9,3M | +88% |
| Total assets | DKK 91,4M | +10% |
| Equity | DKK 88,2M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -240 | -173 | -152 | -186 | -213 | -34 | -117 | -186 | -182 | -232 | -247 | -243 | -482 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -105 | -579 | -823 | -152 | -186 | -213 | -34 | -175 | -186 | -182 | -232 | -307 | -243 | -773 |
| Depreciation & amort. | -67 | -67 | -67 | -67 | -90 | -122 | -180 | -98 | -185 | -185 | -185 | -203 | -194 | -128 |
| EBIT | -172 | -646 | -890 | -219 | -276 | -335 | -214 | -273 | -371 | -367 | -417 | -510 | -437 | -901 |
| Net financials | 1.451 | 4.829 | 3.171 | -27 | 3.081 | 12.725 | 2.826 | -2.228 | 8.230 | 4.639 | 7.247 | -10.665 | 6.929 | 12.694 |
| Profit before tax | 1.279 | 4.183 | 2.932 | -246 | 2.805 | 12.389 | 2.612 | -2.501 | 7.859 | 4.272 | 6.830 | -11.175 | 6.492 | 11.793 |
| Tax | 296 | 980 | 894 | 288 | 161 | 1.229 | 576 | -528 | 1.709 | 883 | 1.542 | -2.374 | 1.541 | 2.461 |
| Net profit | 984 | 3.203 | 2.038 | -534 | 2.644 | 11.160 | 2.037 | -1.973 | 6.150 | 3.389 | 5.288 | -8.801 | 4.951 | 9.332 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 51.915 | 56.138 | 58.600 | 66.156 | 80.303 | 94.424 | 74.306 | 72.967 | 76.988 | 81.248 | 88.663 | 78.096 | 82.721 | 91.373 |
| Equity | 200 | 200 | 57.187 | 56.653 | 59.297 | 70.457 | 69.884 | 67.911 | 74.060 | 77.450 | 82.737 | 73.937 | 78.888 | 88.220 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 47 | 978 | 1.401 | 9.503 | 20.981 | 23.945 | 4.329 | 5.057 | 2.798 | 3.625 | 5.702 | 4.159 | 3.833 | 2.910 |
| Total debt | 47 | 978 | 1.401 | 9.503 | 20.981 | 23.945 | 4.329 | 5.057 | 2.798 | 3.625 | 5.702 | 4.159 | 3.833 | 2.910 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1998 | |
| Individual | 50.0% | 50.0% | 1998 |
| Person | Role here | Other companies |
|---|